Discounted Cash Flow
Atlassian Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $457.1m | $-10.8m | $95.3m | -2.4% | $-0.05 |
| 2017 | $619.9m (35.6%) | $-122.7m (-1037.8%) | $184.3m (93.3%) | -19.8% (-738.9%) | $-0.53 (-1026.7%) |
| 2018 | $874.0m (41.0%) | $-119.3m (2.8%) | $281.2m (52.6%) | -13.7% (31.0%) | $-0.52 (2.6%) |
| 2019 | $1.2b (38.5%) | $-637.6m (-434.3%) | $464.2m (65.1%) | -52.7% (-285.9%) | $-2.67 (-417.7%) |
| 2020 | $1.6b (33.4%) | $-350.7m (45.0%) | $538.5m (16.0%) | -21.7% (58.8%) | $-1.43 (46.4%) |
| 2021 | $2.1b (29.4%) | $-696.3m (-98.6%) | $809.8m (50.4%) | -33.3% (-53.4%) | $-2.79 (-94.7%) |
| 2022 | $2.8b (34.2%) | $-671.0m (3.6%) | $812.9m (0.4%) | -23.9% (28.2%) | $-2.42 (13.1%) |
| 2023 | $3.5b (26.1%) | $-486.8m (27.5%) | $842.5m (3.6%) | -13.8% (42.5%) | $-1.90 (21.6%) |
| 2024 | $4.4b (23.3%) | $-300.5m (38.3%) | $1.4b (68.0%) | -6.9% (49.9%) | $-1.16 (38.9%) |
| 2025 | $5.2b (19.7%) | $-256.7m (14.6%) | $1.4b (-0.0%) | -4.9% (28.6%) | $-0.98 (15.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.